Wachovia Commercial Mortgage Securities; Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Administrator:

Brad Zwetzig 312.904.4581
brad.zwetzig@abnamro.com

Analyst:

Christine Paidosh 714.259.6207
christine.paidosh@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders

Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Page 2-4

Page 5-7
Page 8
Page 9-10
Page 11-12
Page 13-14
Page 15-16
Page 17-19
Page 20
Page 21-23

Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail

Page 24
Page 25-27
Page 28-33
Page 34
Page 35
Page 36
Page 37

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

WBCM6C24

WBCM6C24_200612_3.ZIP

Summary of Loan Maturity Extensions
Realized Loss Detail
Historical REO Report

Page 38
Page 39
Page 40

Parties to The Transaction

Depositor: Wachovia Commercial Mortgage Securities, Inc.

Underwriter: Wachovia Capital Markets, LLC/Nomura Securities International, Inc./CitiGroup Global Markets Inc.

Master Servicer: Wachovia Bank, National Association

Special Servicer: LNR Partners, Inc.

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Closing Date:

First Payment Date:

Rated Final Payment Date:

Determination Date:

30-Mar-2006

17-Apr-2006

17-Mar-2045

11-Dec-2006

Trust Collection Period

11/14/2006 - 12/11/2006

Material Breaches Detail
Defeased Loans

Page 41
Page 42

Page 1 of 42

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.711881%

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Wachovia Commercial Mortgage Securities; Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 723569.1

918.487375563

11.967655814

0.000000000

906.519719749

3.408353569

Fixed

0.00

0.000000000

4.4530000000%

0.000000000

92976BFN7

A-1

30,437,000.00

364,259.54

0.00

27,591,740.71

103,740.06

27,956,000.25

1000.000000000

0.000000000

1000.000000000

4.588333333

Fixed

0.00

0.000000000

5.5060000000%

0.000000000

92976BFP2

A-2

361,311,000.00

0.00

361,311,000.00

1,657,815.31

361,311,000.00

1000.000000000

0.000000000

1000.000000000

4.646666667

Fixed

0.00

0.000000000

5.5760000000%

0.000000000

92976BFQ0

A-PB

84,272,000.00

0.00

84,272,000.00

391,583.89

84,272,000.00

1000.000000000

0.000000000

1000.000000000

4.631666667

5.5580000000%

0.00

0.000000000

5.5580000000%

0.000000000

92976BFR8

A-3

610,984,000.00

0.00

610,984,000.00

2,829,874.23

610,984,000.00

998.217286618

0.251279721

0.000000000

997.966006897

4.622577885

5.5570000000%

0.00

0.000000000

5.5570000000%

0.000000000

92976BFS6

A-1A

314,342,000.00

78,987.77

0.00

313,702,630.54

1,453,070.38

313,781,618.31

1000.000000000

0.000000000

1000.000000000

4.674166667

5.6090000000%

0.00

0.000000000

5.6090000000%

0.000000000

92976BFT4

A-M

200,192,000.00

0.00

200,192,000.00

935,730.77

200,192,000.00

1000.000000000

0.000000000

1000.000000000

4.715000000

5.6580000000%

0.00

0.000000000

5.6580000000%

0.000000000

92976BFU1

A-J

145,140,000.00

0.00

145,140,000.00

684,335.10

145,140,000.00

1000.000000000

0.000000000

1000.000000000

4.731666667

5.6780000000%

0.00

0.000000000

5.6780000000%

0.000000000

92976BFV9

17,517,000.00

0.00

17,517,000.00

82,884.61

17,517,000.00

1000.000000000

0.000000000

1000.000000000

4.670652712

5.6048000000%

0.00

0.000000000

5.6048000000%

0.000000000

92976BFW7

22,521,000.00

0.00

22,521,000.00

105,187.77

22,521,000.00

1000.000000000

0.000000000

1000.000000000

4.687319378

5.6248000000%

0.00

0.000000000

5.6248000000%

0.000000000

92976BFX5

17,517,000.00

0.00

17,517,000.00

82,107.77

17,517,000.00

1000.000000000

0.000000000

1000.000000000

4.741486045

5.6898000000%

0.00

0.000000000

5.6898000000%

0.000000000

92976BFY3

15,015,000.00

0.00

15,015,000.00

71,193.41

15,015,000.00

1000.000000000

0.000000000

1000.000000000

4.741486045

5.6898000000%

0.00

0.000000000

5.6898000000%

0.000000000

92976BFZ0

20,019,000.00

0.00

20,019,000.00

94,919.81

20,019,000.00

1000.000000000

0.000000000

1000.000000000

4.741486045

5.6898000000%

0.00

0.000000000

5.6898000000%

0.000000000

92976BGE6/92976BGF3

20,019,000.00

0.00

20,019,000.00

94,919.81

20,019,000.00

1000.000000000

0.000000000

1000.000000000

4.741486045

5.6898000000%

0.00

0.000000000

5.6898000000%

0.000000000

92976BGG1/92976BGH9

25,024,000.00

0.00

25,024,000.00

118,650.95

25,024,000.00

1000.000000000

0.000000000

1000.000000000

4.741486045

5.6898000000%

0.00

0.000000000

5.6898000000%

0.000000000

92976BGJ5/92976BGK2

32,531,000.00

0.00

32,531,000.00

154,245.28

32,531,000.00

1000.000000000

0.000000000

1000.000000000

4.741486045

5.6898000000%

0.00

0.000000000

5.6898000000%

0.000000000

92976BGL0/92976BGM8

20,020,000.00

0.00

20,020,000.00

94,924.55

20,020,000.00

1000.000000000

0.000000000

1000.000000000

4.386666667

5.2640000000%

0.00

0.000000000

5.2640000000%

0.000000000

92976BGN6/92976BGP1

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

Page 2 of 42

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.711881%

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Wachovia Commercial Mortgage Securities; Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

REMIC II

Statement Date:

ABN AMRO Acct: 723569.1

1000.000000000

0.000000000

1000.000000000

4.386666667

5.2640000000%

0.00

0.000000000

5.2640000000%

0.000000000

92976BGQ9/92976BGR7

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

1000.000000000

0.000000000

1000.000000000

4.386666667

5.2640000000%

0.00

0.000000000

5.2640000000%

0.000000000

92976BGS5/92976BGT3

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

1000.000000000

0.000000000

1000.000000000

4.386666667

5.2640000000%

0.00

0.000000000

5.2640000000%

0.000000000

92976BGU0/92976BGV8

5,005,000.00

0.00

5,005,000.00

21,955.27

5,005,000.00

1000.000000000

0.000000000

1000.000000000

4.386666667

5.2640000000%

0.00

0.000000000

5.2640000000%

0.000000000

92976BGW6/92976BGX4

5,005,000.00

0.00

5,005,000.00

21,955.27

5,005,000.00

1000.000000000

0.000000000

1000.000000000

4.386666667

5.2640000000%

0.00

0.000000000

5.2640000000%

0.000000000

92976BGY2/92976BGZ9

7,507,000.00

0.00

7,507,000.00

32,930.71

7,507,000.00

1000.000000000

0.000000000

1000.000000000

3.876232224

5.2640000000%

0.00

)

(12,773.43

)

(0.510434442

5.2640000000%

0.000000000

92976BHA3/92976BHB1

25,024,624.00

0.00

25,024,624.00

97,001.25

25,024,624.00

998.480770493

0.000000000

998.259359794

0.034071295

0.00

0.000000000

0.0409477636%

0.000000000

92976BGA4/92976BGB2

X-C

2,001,923,624.00

0.00

1,998,438,995.25

68,208.13

1,998,882,242.56

998.761756466

0.000000000

998.761756466

0.087272599

0.00

0.000000000

0.1048569574%

0.000000000

92976BGC0/92976BGD8

X-P

1,934,999,000.00

0.00

1,932,603,000.00

168,872.39

1,932,603,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS26175

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS26183

R-I

0.00

Total P&I Payment

0.00

)

(12,773.43

2,001,923,624.00

1,998,882,242.56

9,908,146.14

Total

1,998,438,995.25

443,247.31

0.00

9,464,898.83

Page 3 of 42

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.711881%

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Wachovia Commercial Mortgage Securities; Inc.

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 723569.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS26167

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

8,710,751.20

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

9,511,668.53

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

)

(99.22

)

(12,773.43

0.00
0.00

0.00

)

(12,773.43

9,466,564.59

)

(1,665.76

0.00
0.00
0.00

)

(1,665.76

429,689.79

13,557.52

443,247.31

0.00
0.00
0.00
0.00
0.00
0.00

443,247.31

9,909,811.90

1,998,882,242.86

119

443,247.31

0.00

0.00
0.00

0.00

1,998,438,995.55

119

0.00

230,710.42

13,557.52

800,917.33

13,557.52

800,917.33

32,231.29

0.00
0.00

2,812.75

35,044.04

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(32,231.29

Less Other Interest Not Advanced

0.00

800,917.33

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(230,710.42

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

9,464,898.83

9,908,146.14

Prior Outstanding

Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00
0.00
0.00
0.00
0.00

Total Interest Due Certs

0.00
0.00

103,828.74

Page 5 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

7,433,445.76

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

8,025,594.10

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

)

(7,601.21

0.00
0.00

0.00

)

(7,601.21

7,990,950.59

)

(1,404.29

0.00
0.00
0.00

)

(1,404.29

353,691.28

10,568.26

364,259.54

0.00
0.00
0.00
0.00
0.00
0.00

364,259.54

8,355,210.13

1,685,100,199.25

364,259.54

0.00

0.00
0.00

0.00

1,684,735,939.71

0.00

97,360.42

10,568.26

592,148.34

10,568.26

592,148.34

27,042.30

0.00
0.00

2,059.36

29,101.66

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(27,042.30

Less Other Interest Not Advanced

0.00

592,148.34

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(97,360.42

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

7,989,546.30

8,353,805.84

Prior Outstanding

Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00
0.00
0.00
0.00
0.00

Total Interest Due Certs

0.00
0.00

103,432.19

Page 6 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,277,305.44

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,486,074.43

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

)

(99.22

)

(5,172.22

0.00
0.00

0.00

)

(5,172.22

1,475,614.00

)

(261.47

0.00
0.00
0.00

)

(261.47

75,998.51

2,989.26

78,987.77

0.00
0.00
0.00
0.00
0.00
0.00

78,987.77

1,554,601.77

313,782,043.61

78,987.77

0.00

0.00
0.00

0.00

313,703,055.84

0.00

133,350.00

2,989.26

208,768.99

2,989.26

208,768.99

5,188.99

0.00
0.00

753.39

5,942.38

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(5,188.99

Less Other Interest Not Advanced

0.00

208,768.99

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(133,350.00

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

1,475,352.53

1,554,340.30

Prior Outstanding

Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00
0.00
0.00
0.00
0.00

Total Interest Due Certs

0.00
0.00

396.55

Page 7 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Interest Adjustments Summary

Statement
Date:

0.00

12,773.43

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

12,773.43

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

)

(12,773.43

)

(12,773.43

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 8 of 42

Wachovia Commercial Mortgage Securities; Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

4.453000%

27,956,000.25

103,740.06

0.00

103,740.06

0.00

A-1

0.00

30.00%

30.05%

103,740.06

0.00

30/360

5.506000%

361,311,000.00

1,657,815.31

0.00

1,657,815.31

0.00

A-2

0.00

30.00%

30.05%

1,657,815.31

0.00

30/360

5.576000%

84,272,000.00

391,583.89

0.00

391,583.89

0.00

A-PB

0.00

30.00%

30.05%

391,583.89

0.00

30/360

5.558000%

610,984,000.00

2,829,874.23

0.00

2,829,874.23

0.00

A-3

0.00

30.00%

30.05%

2,829,874.23

0.00

30/360

5.557000%

313,781,618.31

1,453,070.38

0.00

1,453,070.38

0.00

A-1A

0.00

30.00%

30.05%

1,453,070.38

0.00

30/360

5.609000%

200,192,000.00

935,730.77

0.00

935,730.77

0.00

A-M

0.00

20.00%

20.03%

935,730.77

0.00

30/360

5.658000%

145,140,000.00

684,335.10

0.00

684,335.10

0.00

A-J

0.00

12.75%

12.77%

684,335.10

0.00

30/360

5.678000%

17,517,000.00

82,884.61

0.00

82,884.61

0.00

11.88%

11.90%

82,884.61

0.00

30/360

5.604800%

22,521,000.00

105,187.77

0.00

105,187.77

0.00

10.75%

10.77%

105,187.77

0.00

30/360

5.624800%

17,517,000.00

82,107.77

0.00

82,107.77

0.00

9.88%

9.89%

82,107.77

0.00

30/360

5.689800%

15,015,000.00

71,193.41

0.00

71,193.41

0.00

9.13%

9.14%

71,193.41

0.00

30/360

5.689800%

20,019,000.00

94,919.81

0.00

94,919.81

0.00

8.13%

8.14%

94,919.81

0.00

30/360

5.689800%

20,019,000.00

94,919.81

0.00

94,919.81

0.00

7.13%

7.14%

94,919.81

0.00

30/360

5.689800%

25,024,000.00

118,650.95

0.00

118,650.95

0.00

5.88%

5.89%

118,650.95

0.00

30/360

5.689800%

32,531,000.00

154,245.28

0.00

154,245.28

0.00

4.25%

4.26%

154,245.28

0.00

30/360

5.689800%

20,020,000.00

94,924.55

0.00

94,924.55

0.00

3.25%

3.26%

94,924.55

0.00

30/360

5.264000%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

2.88%

32,930.71

0.00

30/360

5.264000%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

2.50%

32,930.71

0.00

30/360

5.264000%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

2.13%

32,930.71

0.00

30/360

5.264000%

5,005,000.00

21,955.27

0.00

21,955.27

0.00

1.88%

21,955.27

0.00

30/360

5.264000%

5,005,000.00

21,955.27

0.00

21,955.27

0.00

1.63%

21,955.27

0.00

30/360

5.264000%

7,507,000.00

32,930.71

0.00

32,930.71

0.00

1.25%

32,930.71

0.00

30/360

5.264000%

25,024,624.00

109,774.68

0.00

97,001.25

-12,773.43

49,838.88

0.00%

97,001.25

0.00

30/360

0.040948%

1,998,882,242.56

68,208.13

0.00

68,208.13

0.00

X-C

0.00

68,208.13

0.00

30/360

0.104857%

1,932,603,000.00

168,872.39

0.00

168,872.39

0.00

X-P

0.00

168,872.39

0.00

Page 9 of 42

(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Wachovia Commercial Mortgage Securities; Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

0.000000%

0.00

9,477,672.26

0.00

9,464,898.83

-12,773.43

49,838.88

0.00

Page 10 of 42

Wachovia Commercial Mortgage Securities; Inc.

Class

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual

on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current

Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

103,740.06

0.00

1-Nov-2006

1-Dec-2006

0.00

A-1

0.00

1,657,815.31

0.00

1-Nov-2006

1-Dec-2006

0.00

A-2

0.00

391,583.89

0.00

1-Nov-2006

1-Dec-2006

0.00

A-PB

0.00

2,829,874.23

0.00

1-Nov-2006

1-Dec-2006

0.00

A-3

0.00

1,453,070.38

0.00

1-Nov-2006

1-Dec-2006

0.00

A-1A

0.00

935,730.77

0.00

1-Nov-2006

1-Dec-2006

0.00

A-M

0.00

684,335.10

0.00

1-Nov-2006

1-Dec-2006

0.00

A-J

0.00

82,884.61

0.00

1-Nov-2006

1-Dec-2006

0.00

105,187.77

0.00

1-Nov-2006

1-Dec-2006

0.00

82,107.77

0.00

1-Nov-2006

1-Dec-2006

0.00

71,193.41

0.00

1-Nov-2006

1-Dec-2006

0.00

94,919.81

0.00

1-Nov-2006

1-Dec-2006

0.00

94,919.81

0.00

1-Nov-2006

1-Dec-2006

0.00

118,650.95

0.00

1-Nov-2006

1-Dec-2006

0.00

154,245.28

0.00

1-Nov-2006

1-Dec-2006

0.00

94,924.55

0.00

1-Nov-2006

1-Dec-2006

0.00

32,930.71

0.00

1-Nov-2006

1-Dec-2006

0.00

32,930.71

0.00

1-Nov-2006

1-Dec-2006

0.00

32,930.71

0.00

1-Nov-2006

1-Dec-2006

0.00

21,955.27

0.00

1-Nov-2006

1-Dec-2006

0.00

21,955.27

0.00

1-Nov-2006

1-Dec-2006

0.00

32,930.71

0.00

1-Nov-2006

1-Dec-2006

0.00

97,001.25

0.00

1-Nov-2006

1-Dec-2006

0.00

37,065.45

0.00

68,208.13

0.00

1-Nov-2006

1-Dec-2006

0.00

X-C

0.00

168,872.39

0.00

1-Nov-2006

1-Dec-2006

0.00

X-P

0.00

Page 11 of 42

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Wachovia Commercial Mortgage Securities; Inc.

Class

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual

on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current

Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

17-Nov-2006

15-Dec-2006

0.00

9,464,898.83

37,065.45

0.00

Page 12 of 42

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal

Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal

Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

2.00
1.00

A-1

30.00%

30.05%

3/17/2045

27,591,740.71

0.00

27,956,000.25

30,437,000.00

364,259.54

0.00

A-2

30.00%

30.05%

3/17/2045

361,311,000.00

0.00

361,311,000.00

0.00

A-PB

30.00%

30.05%

3/17/2045

84,272,000.00

0.00

84,272,000.00

0.00

A-3

30.00%

30.05%

3/17/2045

610,984,000.00

0.00

610,984,000.00

0.00

A-1A

30.00%

30.05%

3/17/2045

313,702,630.54

0.00

313,781,618.31

314,342,000.00

78,987.77

0.00

A-M

20.00%

20.03%

3/17/2045

200,192,000.00

0.00

200,192,000.00

0.00

A-J

12.75%

12.77%

3/17/2045

145,140,000.00

0.00

145,140,000.00

0.00

11.88%

11.90%

3/17/2045

17,517,000.00

0.00

17,517,000.00

0.00

10.75%

10.77%

3/17/2045

22,521,000.00

0.00

22,521,000.00

0.00

9.88%

9.89%

3/17/2045

17,517,000.00

0.00

17,517,000.00

0.00

9.13%

9.14%

3/17/2045

15,015,000.00

0.00

15,015,000.00

0.00

8.13%

8.14%

3/17/2045

20,019,000.00

0.00

20,019,000.00

0.00

7.13%

7.14%

3/17/2045

20,019,000.00

0.00

20,019,000.00

0.00

5.88%

5.89%

3/17/2045

25,024,000.00

0.00

25,024,000.00

0.00

4.25%

4.26%

3/17/2045

32,531,000.00

0.00

32,531,000.00

0.00

3.25%

3.26%

3/17/2045

20,020,000.00

0.00

20,020,000.00

0.00

2.88%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

2.50%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

2.13%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

1.88%

3/17/2045

5,005,000.00

0.00

5,005,000.00

0.00

1.63%

3/17/2045

5,005,000.00

0.00

5,005,000.00

0.00

1.25%

3/17/2045

7,507,000.00

0.00

7,507,000.00

0.00

0.00%

3/17/2045

25,024,624.00

0.00

25,024,624.00

0.00

3/17/2045

0.00

Page 13 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Bond Principal Reconciliation

Credit Support

Original

Currentt

Statement Date:

Beginning

Class Balance

Unscheduled

Principal

Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal

Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

3.00
1.00

0.00

443,247.31

0.00

2,001,923,624.00

1,998,438,995.25

1,998,882,242.56

Page 14 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

92976BFN7

Aaa

AAA

A-2

92976BFP2

Aaa

AAA

A-PB

92976BFQ0

Aaa

AAA

A-3

92976BFR8

Aaa

AAA

A-1A

92976BFS6

Aaa

AAA

A-M

92976BFT4

Aaa

AAA

A-J

92976BFU1

Aaa

AAA

92976BFV9

Aa1

AA+

92976BFW7

Aa2

92976BFX5

Aa3

AA-

92976BFY3

A+

92976BFZ0

92976BGE6

A-

92976BGG1

Baa1

BBB+

92976BGJ5

Baa2

BBB

92976BGL0

Baa3

BBB-

92976BGN6

Ba1

BB+

92976BGQ9

Ba2

92976BGS5

Ba3

BB-

92976BGU0

B+

92976BGW6

92976BGY2

B-

Page 15 of 42

NR - Designates that the class was not rated by the rating agency.

(1)

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to

LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not
being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

92976BHA3

X-C

92976BGA4

Aaa

AAA

X-P

92976BGC0

Aaa

AAA

9ABS26167

Page 16 of 42

NR - Designates that the class was not rated by the rating agency.

(1)

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 723569.1

0.00%

0.84%

0.07%

12/15/2006

0.00

1,363,105.53

0.00

0.00%

1.68%

1.47%

11/17/2006

0.00

29,364,575.32

0.00

0.84%

1.40%

0.00%

1.68%

1.47%

10/17/2006

28,000,000.00

0.00

29,365,818.66

0.00

0.00%

1.68%

1.47%

9/15/2006

0.00

29,367,275.38

0.00

0.84%

1.40%

0.00%

0.84%

1.40%

8/17/2006

28,000,000.00

0.00

28,000,000.00

0.00

0.00%

7/17/2006

0.00

0.00%

6/16/2006

0.00

0.00%

5/17/2006

0.00

0.00%

4/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 17 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group 1

ABN AMRO Acct: 723569.1

0.00%

1.10%

0.08%

12/15/2006

0.00

1,363,105.53

0.00

0.00%

1.10%

0.08%

11/17/2006

0.00

1,364,575.32

0.00

0.00%

1.10%

0.08%

10/17/2006

0.00

1,365,818.66

0.00

0.00%

1.10%

0.08%

9/15/2006

0.00

1,367,275.38

0.00

0.00%

8/17/2006

0.00

0.00%

7/17/2006

0.00

0.00%

6/16/2006

0.00

0.00%

5/17/2006

0.00

0.00%

4/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 18 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group 2

ABN AMRO Acct: 723569.1

0.00%

12/15/2006

0.00

0.00%

3.57%

8.92%

11/17/2006

0.00

28,000,000.00

0.00

3.57%

8.92%

0.00%

3.57%

8.92%

10/17/2006

28,000,000.00

0.00

28,000,000.00

0.00

0.00%

3.57%

8.92%

9/15/2006

0.00

28,000,000.00

0.00

3.57%

8.92%

0.00%

3.57%

8.92%

8/17/2006

28,000,000.00

0.00

28,000,000.00

0.00

0.00%

7/17/2006

0.00

0.00%

6/16/2006

0.00

0.00%

5/17/2006

0.00

0.00%

4/17/2006

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 19 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru

Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan

Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

11-Nov-06

226,800.00

0.00

11-Nov-06

176,400.00

0.00

11-Nov-06

129,033.33

0.00

11-Nov-06

65,450.00

0.00

11-Nov-06

40,219.16

0.00

11-Nov-06

35,612.50

0.00

11-Nov-06

31,393.34

0.00

11-Nov-06

39,183.57

0.00

11-Nov-06

28,900.00

0.00

11-Nov-06

17,710.00

0.00

11-Nov-06

15,719.08

0.00

11-Nov-06

8,053.87

0.00

7-Sep-06

117

814,474.85

Total

Page 20 of 42

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 723569.1

Series 2006-C24

15-Dec-06

119

100.00%

1,998,438,996

99.83%

0.00%

331

5.71%

5.69%

17-Nov-06

119

100.00%

1,998,882,243

99.85%

0.00%

100

331

5.90%

5.88%

17-Oct-06

119

100.00%

1,999,263,339

99.87%

0.00%

101

332

5.71%

5.69%

15-Sep-06

119

100.00%

1,999,702,759

99.89%

0.00%

102

332

5.90%

5.88%

17-Aug-06

119

100.00%

2,000,062,356

99.91%

0.00%

103

322

5.90%

5.88%

17-Jul-06

119

100.00%

2,000,420,228

99.92%

0.00%

104

332

5.71%

5.69%

16-Jun-06

119

100.00%

2,000,825,669

99.95%

0.00%

105

333

5.90%

5.88%

17-May-06

119

100.00%

2,001,179,880

99.96%

0.00%

106

333

5.71%

5.69%

17-Apr-06

119

100.00%

2,001,581,793

99.98%

0.00%

107

333

5.51%

5.49%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 21 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 1

Amort

ABN AMRO Acct: 723569.1

Series 2006-C24

15-Dec-06

76.47%

1,684,735,940

84.16%

0.00%

163

5.72%

5.69%

17-Nov-06

76.47%

1,685,100,199

84.17%

0.00%

163

5.91%

5.89%

17-Oct-06

76.47%

1,685,412,747

84.19%

0.00%

163

5.71%

5.69%

15-Sep-06

76.47%

1,685,773,864

84.21%

0.00%

163

5.91%

5.89%

17-Aug-06

76.47%

1,686,065,617

84.22%

0.00%

142

5.91%

5.89%

17-Jul-06

76.47%

1,686,355,970

84.24%

0.00%

142

0.00%

16-Jun-06

76.47%

1,686,684,099

84.25%

0.00%

163

5.91%

5.89%

17-May-06

76.47%

1,686,971,484

84.27%

0.00%

163

5.72%

5.70%

17-Apr-06

76.47%

1,687,296,754

84.28%

0.00%

163

5.81%

5.78%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 22 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group 2

Amort

ABN AMRO Acct: 723569.1

Series 2006-C24

15-Dec-06

23.53%

313,703,056

15.67%

0.00%

109

356

5.69%

5.66%

17-Nov-06

23.53%

313,782,044

15.67%

0.00%

110

356

5.88%

5.85%

17-Oct-06

23.53%

313,850,591

15.68%

0.00%

111

357

5.69%

5.66%

15-Sep-06

23.53%

313,928,895

15.68%

0.00%

112

357

5.88%

5.85%

17-Aug-06

23.53%

313,996,739

15.68%

0.00%

113

357

5.88%

5.85%

17-Jul-06

23.53%

314,064,258

15.69%

0.00%

114

357

0.00%

16-Jun-06

23.53%

314,141,570

15.69%

0.00%

115

358

5.88%

5.85%

17-May-06

23.53%

314,208,395

15.70%

0.00%

116

358

5.69%

5.66%

17-Apr-06

23.53%

314,285,040

15.70%

0.00%

117

358

3.93%

3.92%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 23 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff

Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 24 of 42

Wachovia Commercial Mortgage Securities; Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723569.1

Series 2006-C24

Commercial Mortgage Pass-Through Certificates

30-Nov-06

18-Jan-07

17-Nov-06

15-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 25 of 42

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

975,000

0.05

111

5.77

0.00

0 to

1,000,000

2,483,106

0.12

111

5.79

0.00

1,000,000 to

1,500,000

10,584,202

0.53

102

5.83

0.00

1,500,000 to

2,000,000

17,631,838

0.88

111

5.78

0.00

2,000,000 to

2,500,000

19,324,550

0.97

102

5.67

0.00

2,500,000 to

3,000,000

16,665,755

0.83

109

5.67

0.00

3,000,000 to

3,500,000

15,215,377

0.76

110

5.65

0.00

3,500,000 to

4,000,000

8,432,201

0.42

110

5.77

0.00

4,000,000 to

4,500,000

4,935,057

0.25

111

5.73

0.00

4,500,000 to

5,000,000

132,314,995

6.62

110

5.70

0.00

5,000,000 to

7,500,000

87,923,145

4.40

107

5.69

0.00

7,500,000 to 10,000,000

434,198,351

21.73

107

5.71

0.00

10,000,000 to 20,000,000

203,608,000

10.19

110

5.68

0.00

20,000,000 to 30,000,000

104,780,000

5.24

110

5.74

0.00

30,000,000 to 40,000,000

140,000,000

7.01

108

5.81

0.00

40,000,000 to 50,000,000

342,367,421

17.13

109

5.62

0.00

50,000,000 to 100,000,000

122,000,000

6.10

111

5.95

0.00

100,000,000 to 150,000,000

0.00

150,000,000 to 200,000,000

0.00

200,000,000 to 250,000,000

335,000,000

16.76

5.71

0.00

250,000,000 &

Above

335,000,000

975,000

1,998,438,996

119

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

16,793,605

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

4.500%

0.00

4.501%

4.625%

0.00

4.626%

4.750%

16,519,781

0.83

105

4.77

0.00

4.751%

4.875%

0.00

4.876%

5.000%

0.00

5.001%

5.125%

2,937,000

0.15

108

5.18

0.00

5.126%

5.250%

54,740,341

2.74

110

5.32

0.00

5.251%

5.375%

22,563,784

1.13

108

5.40

0.00

5.376%

5.500%

404,621,897

20.25

110

5.55

0.00

5.501%

5.625%

766,540,628

38.36

5.69

0.00

5.626%

5.750%

340,893,769

17.06

108

5.81

0.00

5.751%

5.875%

358,397,673

17.93

110

5.92

0.00

5.876%

6.000%

7,574,932

0.38

6.05

0.00

6.001%

6.125%

23,649,190

1.18

6.34

0.00

6.126%

Above

119

1,998,438,996

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.770%
6.400%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

0.00

121

180

0.00

181

240

0.00

241

Above

0.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

363,634,932

18.20

5.75

0.00

113

1,629,654,873

81.55

110

5.70

0.00

120

0.00

121

180

5,149,190

0.26

228

6.13

0.00

181

240

0.00

241

& Above

228

119

1,998,438,996

Minimum Remaining Term
Maximum Remaining Term

100.00

Wachovia Commercial Mortgage Securities; Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723569.1

Series 2006-C24

Commercial Mortgage Pass-Through Certificates

30-Nov-06

18-Jan-07

17-Nov-06

15-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 26 of 42

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.123

0.00

0.751 0.875

0.00

0.876 1.000

0.00

1.001 1.125

0.00

1.126 1.250

0.00

1.251 1.375

0.00

1.376 1.500

0.00

1.501 1.625

0.00

1.626 1.750

0.00

1.751 1.875

0.00

1.876 2.000

0.00

2.001 2.125

0.00

2.126 2.250

0.00

2.251 & Above

119

1,998,438,996

100.00

5.71

0.00

Unknown

0.000
0.000

119

1,998,438,996

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.751 0.875

0.00

0.876 1.000

50,000,000

2.50

105

5.93

0.00

1.001 1.125

721,012,888

36.08

110

5.79

0.00

1.126 1.250

499,794,987

25.01

110

5.62

0.00

1.251 1.375

232,994,192

11.66

108

5.68

0.00

1.376 1.500

101,172,579

5.06

111

5.69

0.00

1.501 1.625

26,762,860

1.34

6.17

0.00

1.626 1.750

2,937,000

0.15

108

5.18

0.00

1.751 1.875

8,394,709

0.42

109

5.37

0.00

1.876 2.000

16,519,781

0.83

105

4.77

0.00

2.001 2.125

0.00

2.126 2.250

3,850,000

0.19

110

5.54

0.00

2.251 & Above

335,000,000

16.76

5.71

0.00

Unknown

3.010

1.010

119

1,998,438,996 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Florida

477,253,238

23.88

5.69

0.00

California

310,874,956

15.56

107

5.72

0.00

Pennsylvania

232,966,517

11.66

111

5.79

0.00

Georgia

133,452,421

6.68

108

5.68

0.00

Texas

118,314,638

5.92

100

5.75

0.00

New York

81,470,861

4.08

109

5.67

0.00

Illinois

76,133,067

3.81

107

5.66

0.00

North Carolina

64,795,406

3.24

111

5.75

0.00

New Jersey

62,127,028

3.11

109

5.77

0.00

Virginia

47,876,863

2.40

107

5.65

0.00

Wisconsin

47,751,411

2.39

108

5.79

0.00

Maryland

38,020,000

1.90

111

5.57

0.00

Washington

37,749,951

1.89

111

5.73

0.00

Kansas

33,722,787

1.69

111

5.88

0.00

Louisiana

28,000,000

1.40

111

5.91

0.00

Delaware

27,664,781

1.38

107

5.19

0.00

New Mexico

21,742,000

1.09

110

5.60

0.00

Oregon

21,275,000

1.06

110

5.67

0.00

Kentucky

17,900,000

0.90

111

5.89

0.00

Arkansas

17,684,941

0.88

111

5.59

0.00

Missouri

16,450,000

0.82

111

5.89

0.00

Mississippi

13,700,000

0.69

110

5.74

0.00

Connecticut

12,281,516

0.61

110

5.60

0.00

Minnesota

10,350,000

0.52

109

5.78

0.00

Michigan

9,555,665

0.48

111

5.73

0.00

Alabama

6,800,000

0.34

110

5.56

0.00

Utah

6,000,000

0.30

111

5.60

0.00

Nebraska

4,935,057

0.25

111

5.73

0.00

Ohio

4,679,892

0.23

111

5.66

0.00

Colorado

4,000,000

0.20

110

5.71

0.00

Indiana

3,651,000

0.18

111

5.77

0.00

South Carolina

3,153,000

0.16

108

5.37

0.00

Tennessee

2,937,000

0.15

108

5.18

0.00

Arizona

1,587,000

0.08

6.09

0.00

Oklahoma

1,583,000

0.08

111

5.77

0.00

100.00

1,998,438,996

119

Wachovia Commercial Mortgage Securities; Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 723569.1

Series 2006-C24

Commercial Mortgage Pass-Through Certificates

30-Nov-06

18-Jan-07

17-Nov-06

15-Dec-06

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 27 of 42

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

611,030,382

30.58

110

5.68

0.00

Lodging

577,921,747

28.92

5.71

0.00

Multifamily

391,690,391

19.60

109

5.69

0.00

Office

270,930,585

13.56

108

5.84

0.00

Industrial

98,346,690

4.92

117

5.59

0.00

Various

36,000,000

1.80

108

5.90

0.00

Mobile Home Park

12,519,201

0.63

103

5.79

0.00

1,998,438,996

119

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

315,977,479

15.81

110

5.60

0.00

IO Maturity Balloon

511,788,000

25.61

5.72

0.00

IO/Amortizing/Balloon

1,170,673,517

58.58

109

5.74

0.00

1,998,438,996

119

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

118

1,945,438,996

97.35

0.00

5.72

53,000,000

2.65

106

0.00

5.51

0.00

108

0.00

109

120

0.00

121

119

1,998,438,996

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2006

0.00

2007

0.00

2008

0.00

2009

0.00

2010

361,074,932

18.07

5.75

0.00

2011

0.00

2012

9,500,000

0.48

5.85

0.00

2013

0.00

2014

167,580,301

8.39

107

5.54

0.00

2015

1,293,240,735

64.71

110

5.72

0.00

2016

167,043,028

8.36

110

5.71

0.00

2017 & Greater

100.00

1,998,438,996

119

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.71%

1-Mar-11

WBCM6C24

Lodging

0.00

335,000,000

1,594,042

5.95%

11-Mar-16

WBCM6C24

Office

0.00

122,000,000

604,510

5.69%

11-Mar-16

WBCM6C24

Retail

0.00

84,000,000

398,300

5.67%

11-Jan-16

WBCM6C24

Lodging

0.00

79,342,904

464,247

5.57%

11-Jun-21

WBCM6C24

Industrial

0.00

71,624,517

361,549

5.59%

11-Jan-16

WBCM6C24

Multifamily

0.00

54,400,000

253,413

5.51%

11-Oct-15

WBCM6C24

Lodging

0.00

53,000,000

243,358

5.93%

11-Dec-19

WBCM6C24

Office

0.00

50,000,000

247,083

5.69%

11-Jan-16

WBCM6C24

Lodging

0.00

48,000,000

227,600

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

42,000,000

203,350

5.52%

11-Mar-16

WBCM6C24

Retail

0.00

38,250,000

175,950

5.90%

11-Dec-15

WBCM6C24

Various

0.00

36,000,000

177,000

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

30,530,000

147,816

5.65%

11-Jan-16

WBCM6C24

Multifamily

0.00

28,118,000

132,389

5.55%

11-Mar-16

WBCM6C24

Multifamily

0.00

28,000,000

129,500

5.91%

11-Apr-16

WBCM6C24

Multifamily

0.00

28,000,000

137,900

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

27,050,000

130,967

5.71%

11-Jan-16

WBCM6C24

Retail

0.00

25,500,000

121,338

5.53%

4-Mar-16

WBCM6C24

Office

0.00

24,290,000

111,936

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

21,400,000

105,038

5.34%

11-Mar-16

WBCM6C24

Retail

0.00

21,250,000

94,563

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

19,612,000

94,955

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

19,126,000

92,602

Page 28 of 42

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.39%

11-Dec-15

WBCM6C24

Multifamily

0.00

18,753,296

106,572

6.40%

11-Feb-11

WBCM6C24

Lodging

0.00

18,500,000

98,667

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

17,900,000

87,859

5.79%

11-Feb-16

WBCM6C24

Multifamily

0.00

16,925,000

81,663

4.77%

11-Sep-15

WBCM6C24

Retail

0.00

16,519,781

87,317

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

16,450,000

80,742

5.28%

11-Dec-15

WBCM6C24

Retail

0.00

16,182,223

90,866

5.85%

11-Jan-16

WBCM6C24

Office

0.00

15,875,209

94,686

5.73%

11-Mar-16

WBCM6C24

Retail

0.00

16,000,000

76,400

5.88%

11-Nov-15

WBCM6C24

Retail

0.00

15,700,000

76,930

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

15,365,000

75,417

5.67%

11-Feb-16

WBCM6C24

Multifamily

0.00

14,646,719

85,618

5.63%

11-Feb-16

WBCM6C24

Lodging

0.00

14,480,000

67,935

5.61%

11-Feb-21

WBCM6C24

Multifamily

0.00

14,042,000

65,646

5.63%

11-Feb-16

WBCM6C24

Office

0.00

14,000,000

65,683

5.65%

11-Feb-16

WBCM6C24

Office

0.00

13,730,000

64,645

5.77%

11-Feb-16

WBCM6C24

Retail

0.00

13,400,000

64,432

5.89%

11-Apr-16

WBCM6C24

Multifamily

0.00

13,300,000

65,281

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

12,727,000

61,620

5.55%

1-Apr-16

WBCM6C24

Multifamily

0.00

12,400,000

57,350

5.66%

11-Mar-16

WBCM6C24

Multifamily

0.00

11,892,712

69,344

5.73%

11-Feb-16

WBCM6C24

Retail

0.00

11,700,000

55,868

5.59%

11-Feb-16

WBCM6C24

Retail

0.00

11,226,411

70,620

Page 29 of 42

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

11,145,000

53,960

5.53%

11-Feb-16

WBCM6C24

Multifamily

0.00

10,900,000

50,231

5.56%

11-Mar-16

WBCM6C24

Retail

0.00

10,825,000

50,156

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

10,500,000

50,838

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

10,375,000

50,232

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

9,540,000

46,190

5.85%

11-Jan-13

WBCM6C24

Multifamily

0.00

9,500,000

46,313

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

9,410,000

45,560

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

9,400,000

45,512

5.66%

11-Mar-16

WBCM6C24

Lodging

0.00

9,029,736

57,067

5.32%

11-Mar-16

WBCM6C24

Industrial

0.00

8,913,409

50,089

5.80%

11-Mar-16

WBCM6C24

Retail

0.00

8,350,000

40,358

5.51%

11-Feb-16

WBCM6C24

Multifamily

0.00

8,080,000

37,101

5.68%

11-Feb-16

WBCM6C24

Multifamily

0.00

8,000,000

37,867

5.57%

11-Jan-16

WBCM6C24

Multifamily

0.00

7,700,000

35,741

5.53%

11-Mar-16

WBCM6C24

Retail

0.00

7,331,941

42,156

5.54%

11-Feb-16

WBCM6C24

Office

0.00

7,250,000

33,471

5.83%

11-Feb-36

WBCM6C24

Office

0.00

7,000,000

34,008

5.80%

11-Feb-16

WBCM6C24

Retail

0.00

6,880,000

33,253

5.57%

11-Feb-16

WBCM6C24

Office

0.00

6,860,000

31,842

5.56%

11-Feb-16

WBCM6C24

Multifamily

0.00

6,800,000

31,507

5.77%

11-Mar-16

WBCM6C24

Lodging

0.00

6,438,332

39,692

5.93%

11-Jan-16

WBCM6C24

Retail

0.00

6,500,000

32,121

Page 30 of 42

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.88%

11-Nov-15

WBCM6C24

Retail

0.00

6,225,000

30,503

6.04%

11-Feb-11

WBCM6C24

Lodging

0.00

5,987,932

39,284

5.60%

11-Mar-16

WBCM6C24

Retail

0.00

6,000,000

28,000

5.51%

11-Feb-16

WBCM6C24

Multifamily

0.00

6,000,000

27,550

5.80%

11-Mar-16

WBCM6C24

Retail

0.00

6,000,000

29,000

5.71%

11-Mar-16

WBCM6C24

Industrial

0.00

5,550,478

32,538

5.51%

11-Feb-16

WBCM6C24

Retail

0.00

5,366,977

30,837

5.37%

11-Feb-16

WBCM6C24

Multifamily

0.00

5,241,709

29,662

5.61%

11-Feb-16

WBCM6C24

Multifamily

0.00

5,250,000

24,544

6.13%

11-Mar-26

WBCM6C24

Industrial

0.00

5,149,190

38,287

5.51%

11-Feb-21

WBCM6C24

Retail

0.00

5,175,052

29,734

5.79%

11-Nov-15

WBCM6C24

Retail

0.00

5,200,000

25,090

5.67%

11-Feb-16

WBCM6C24

Industrial

0.00

5,076,869

29,677

5.69%

11-Feb-16

WBCM6C24

Retail

0.00

5,031,516

29,462

5.73%

11-Mar-16

WBCM6C24

Lodging

0.00

4,935,057

31,395

5.79%

11-Feb-16

WBCM6C24

Mobile Home Park

0.00

4,256,536

25,203

5.75%

6-Apr-16

WBCM6C24

Mobile Home Park

0.00

4,175,665

29,839

5.44%

11-Jan-16

WBCM6C24

Office

0.00

3,810,488

44,529

5.71%

11-Feb-16

WBCM6C24

Retail

0.00

4,000,000

19,033

5.54%

11-Feb-16

WBCM6C24

Multifamily

0.00

3,850,000

17,774

5.94%

11-Mar-16

WBCM6C24

Office

0.00

3,554,888

23,063

5.76%

11-Feb-16

WBCM6C24

Multifamily

0.00

3,464,406

20,447

5.73%

11-Dec-20

WBCM6C24

Retail

0.00

3,423,067

20,177

Page 31 of 42

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.74%

11-Jan-16

WBCM6C24

Retail

0.00

3,417,495

20,146

5.73%

11-Mar-16

WBCM6C24

Lodging

0.00

3,207,787

20,407

5.37%

11-Dec-25

WBCM6C24

Retail

0.00

3,153,000

14,110

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,960,000

14,233

5.18%

11-Dec-35

WBCM6C24

Retail

0.00

2,937,000

12,678

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,880,000

13,848

5.67%

11-Mar-16

WBCM6C24

Multifamily

0.00

2,700,690

15,764

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,676,000

12,867

100

5.74%

11-Mar-16

WBCM6C24

Multifamily

0.00

2,610,860

15,355

101

5.84%

11-Feb-36

WBCM6C24

Office

0.00

2,560,000

12,459

102

5.66%

6-Mar-16

WBCM6C24

Mobile Home Park

0.00

2,500,000

11,792

103

5.67%

11-Feb-16

WBCM6C24

Retail

0.00

2,363,916

14,983

104

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,373,000

11,410

105

5.72%

11-Feb-16

WBCM6C24

Retail

0.00

2,127,957

12,506

106

5.88%

11-Mar-16

WBCM6C24

Retail

0.00

2,073,413

13,377

107

5.84%

11-Mar-16

WBCM6C24

Retail

0.00

2,081,954

12,375

108

5.93%

11-Feb-16

WBCM6C24

Retail

0.00

2,079,372

12,496

109

5.80%

11-Mar-16

WBCM6C24

Industrial

0.00

2,032,227

12,028

110

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

2,000,000

9,617

111

5.65%

11-Feb-36

WBCM6C24

Retail

0.00

1,979,202

11,545

112

5.94%

11-Feb-16

WBCM6C24

Retail

0.00

1,850,000

9,158

113

6.09%

11-Mar-11

WBCM6C24

Mobile Home Park

0.00

1,587,000

9,686

114

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

1,585,000

7,674

115

Page 32 of 42

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

1,583,000

7,612

116

5.81%

11-Mar-16

WBCM6C24

Retail

0.00

1,363,106

8,077

117

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

1,120,000

5,385

118

5.77%

11-Mar-16

WBCM6C24

Retail

0.00

975,000

4,688

119

1,998,438,996

9,957,729

Page 33 of 42

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal
Red. Date

Scheduled

Balance

ASER

Note
Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 34 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Amort.

Statement Date:

Loan

Status

Code(1)

Note Rate

7-Sep-06

1,363,106

111

351

5.81%

11-Mar-16

Retail

1,364,575

Not Avail.

Not Avail. Not Avail.

117

1,363,106

1,364,575

Page 35 of 42

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Other/TBD

M&M lien filed against the property which uncured for 30 days is an Event Of Default. Local counsel retained. Borrower has not responded
to the request for information and has stated he will not sign the PNL as he is continuing to make the payments from his personal assets and
does not believe the loan should be in default. Loan is paid current. Demand made 10/27/06 with a right to cure until 11/6/06. Borrower
represented he will bond over the M&M lien by the cure date.

117

Page 36 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 37 of 42

Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 38 of 42

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 39 of 42

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 723569.1

Other

Revenue

Recovered

Type

(*)

Page 40 of 42

(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 41 of 42

Material breaches of pool asset representation or warranties or transaction covenants.

Wachovia Commercial Mortgage Securities; Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

15-Dec-06
15-Dec-06

17-Nov-06

18-Jan-07

30-Nov-06

Commercial Mortgage Pass-Through Certificates

Series 2006-C24

ABN AMRO Acct: 723569.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 42 of 42

Wachovia Bank Commercial Mortgage Trust Series 2006-C24 10-D